Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.61% first-year return on $133k initial cash invested.
-15.61%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$2,776
Rent
-$1,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,776 income − $4,511 expenses = $1,735 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,496
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,776
Total Expenses
$4,511
Mortgage P&I
100%
$2,779
Property Taxes
5%
$145
Home Insurance
9%
$255
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694